0.998
Revenue¥B
1.542
1.564
1.605
1.690
1.732
1.828
1.870
1.969
2.016
2.114
1.037
4.07%
3.42%
39
7.76
Revenue growth%
22.12
24.87
22.12
20.40
22.79
21.66
23.60
23.70
21.23
19.20
18.63
21.66
22.12
80
10.70
Gross margin%
8.88
7.60
8.79
9.66
12.17
12.35
12.51
13.60
11.09
9.61
28.85
12.35
10.37
21
2.85
Operating margin%
24.62
26.44
28.10
26.94
23.99
23.48
25.53
25.62
25.59
24.90
15.28
25.53
25.56
25
6.85
Net margin%
27.57
29.55
27.25
25.94
28.54
30.79
28.99
29.09
29.50
32.50
21.76
29.50
29.04
31
27.24
P/E ratio (avg)x
21.07
21.07
21.28
20.83
23.39
26.62
27.04
25.86
28.00
31.64
30.82
27.04
24.63
91
20.85
EV/EBITx
25.36
25.28
24.21
25.92
24.87
21.50
20.92
22.25
20.79
22.38
22.50
21.50
23.30
53
26.96
FCF yield (avg)%
17.02
18.40
19.97
17.04
18.78
21.51
22.13
24.54
24.44
24.74
16.23
24.44
20.74
12
24.64
FCF margin%
11.85
13.36
11.29
9.61
9.38
11.39
13.93
15.87
15.13
16.32
22.37
15.13
12.61
45
0.217
FCF / Net incomex
1.385
1.435
1.551
1.583
1.542
1.684
1.588
1.593
1.490
1.360
0.264
1.588
1.547
78
27.34
ROIC%
31.55
32.53
34.23
35.73
38.01
37.63
40.44
41.09
39.06
40.57
11.98
40.44
37.82
80
5.49
Return on equity%
23.01
22.21
23.38
26.36
24.91
27.68
28.30
29.34
27.71
30.34
14.49
28.30
27.02
34
27.88
Return on assets%
29.18
26.94
25.13
23.37
21.62
19.04
16.12
17.22
20.06
21.54
28.40
19.04
21.58
69
0.45
EPS¥
0.50
0.51
0.50
0.50
0.55
0.56
0.54
0.55
0.58
0.63
0.49
2.76%
3.49%
—
16.65
EPS growth%
18.64
17.91
17.70
14.82
14.06
12.70
11.08
11.03
12.38
14.88
13.97
12.38
14.44
19
0.16
Bookvalue per sh¥
0.21
0.22
0.19
0.19
0.17
0.16
0.15
0.14
0.15
0.14
0.53
(3.24%)
(4.64%)
—
0.61
FCF per share¥
0.39
0.40
0.43
0.51
0.58
0.68
0.76
0.84
0.98
0.99
0.44
11.29%
11.34%
—
0.37
Dividend per sh¥
0.33
0.37
0.36
0.34
0.32
0.30
0.33
0.35
0.35
0.34
0.58
0.89%
(0.59%)
—
8.65
Div yield (avg)%
32.11
33.33
35.45
32.54
33.70
33.52
34.86
33.61
35.16
36.81
9.03
34.86
33.66
16
3.95
Payout ratio%
19.60
21.21
23.51
26.04
24.09
21.36
21.57
18.80
17.71
15.69
23.83
18.80
21.29
89
658.0
Shares (diluted)M
568.2
565.4
583.9
589.4
561.2
591.3
550.2
579.1
508.5
534.5
645.0
(0.97%)
(1.50%)
74
11.08
Buyback yield%
20.72
19.32
17.21
17.99
20.45
19.95
18.28
16.86
19.74
19.39
17.43
19.39
19.35
48
0.766
D/E ratiox
0.131
0.132
0.137
0.143
0.144
0.142
0.148
0.168
0.176
0.164
0.141
0.164
0.144
86
1.152
Enterprise value¥B
1.168
1.183
1.301
1.188
1.296
1.255
1.227
1.181
1.296
1.249
0.404
(0.74%)
1.32%
94
0.697
LT debt¥B
1.248
1.345
1.457
1.592
1.697
1.712
1.767
1.647
1.629
1.625
1.100
(0.87%)
2.18%
29
Revenue
¥2.114B
3.42%
1.00×
Cost of revenue
¥1.383B
3.42%
1.00×
Operating expenses
¥429.8M
3.81%
1.04×
Goodwill & intangibles
14.29%
Spread over hurdle
(0.80%)